14 photos
+7
14 photos
Banyan Tree Beach Residences Aegir
from $7,464,789(฿265,000,000)from $9,413/m²
Phuket, Thailand
VillaUnder Construction10 total units1 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06 |
| Total Units | 10 |
| Available Units | 1 |
| Area | 793 – 793 m² |
| Price Range | $7,464,789 – $7,464,789 |
| Price per m² | $9,413/m² |
Description
Available Units
4 Bedrooms793 m²
$7,464,789(฿265,000,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$6,221
Annual Net Income
$74,650
Gross Rental Yield
1.5%
Net Rental Yield
1.0%
Value in 5 Years
$9,989,571
Total 5-Year ROI
39%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Private Pool
Jacuzzi
Sea View
Ocean View
Beach Access
Garden
Concierge Service
24/7 Security
Spa & Wellness
Restaurant
Parking
Rental Program
Fully Furnished
Clubhouse
Location
Similar Properties
Price Range
from $7,464,789(฿265,000,000)
$9,413/m²
Type
Villa
Area
793–793 m²
Completion
2026-06
Available Units
1/10